2127 Brickell Ave Apt 1805
Miami, FL 33129 · condos · For Sale · 134 days on market
Asking price$1,575,000
2 beds 2 baths 1,700 sqft
Suggested offer$865,453$709,547 above the est. market value of $865,453.
View on Realtor.com →Listed by Iliana Abella · Compass Florida, LLC.
Typecondos
Built1993
Price / sqft$926
Est. value (own analysis)$865,453
Rent estimate (own analysis)$4,950/mo
HOA$2,384/mo
1 / 42
Show every detail
Statusfor_sale
Listed date2026-04-21
Removed date—
MLSMiamiMLS #A12003630
Coordinates25.75221, -80.19946
Address2127 Brickell Ave Apt 1805
CityMiami
StateFL
Zip33129
Listing ID6755990629
Sourceus-real-estate-listings, cached 2026-08-29
ZIP market snapshot (33129)
Typical home value (ZHVI)$689,590
Typical rent (ZORI)$3,599/mo
Zillow Research's ZHVI (home value index) and ZORI (rent index) for this ZIP, as of 2026-07 — free published data, refreshed monthly, no RentCast quota spent. "Typical value/rent" is a smoothed index, not a literal median of active listings.
Underwriting (buy-and-hold, default assumptions)
| Acquisition (one-time, not monthly/yearly) | |
| Purchase price | $1,575,000 |
| Down payment (20.0%) | $315,000 |
| Loan amount | $1,260,000 |
| Closing costs (5.0%) | $78,750 |
| Total cash to close | $393,750 |
| Income | |
| Rent (comp-derived) | $4,950$59,400 |
| Vacancy loss (8.0%) | |
| Effective gross income | $4,554$54,648 |
| Operating expenses | |
| Property tax (placeholder 1.9% of price) | $2,494$29,925 |
| Insurance (placeholder 0.8% of price) | $1,050$12,600 |
| HOA dues | $2,384$28,608 |
| Management (0.0% of EGI) | $0$0 |
| Maintenance (5.0% of GSR) | $248$2,970 |
| Total operating expenses | $6,175$74,103 |
| Net operating income (NOI) | |
| Debt service & reserves | |
| Debt service (6.66%, avg 30yr rate as of 2026-08-27, 30yr amortizing) | |
| CapEx reserve (5.0% of GSR) | $248$2,970 |
| Mortgage insurance (PMI) (0.0% of loan, not required — down payment ≥ 20%) | $0$0 |
| Cash flow |
Cap rate
Cash-on-cash
DSCR
Rent-to-price (1% rule)
Gross rent multiplier
Operating expense ratio
Break-even occupancy
Comparables
Same ZIP. Real active rental listings, used to derive the rent estimate above.
| Address | Type | Beds | Baths | Sqft | Asking rent | Listed | Days on market |
|---|---|---|---|---|---|---|---|
| condos | 2 | 2 | 1,304 | $4,950 | 2026-08-19 | — | |
| condos | 2 | 2 | 1,700 | $15,000 | 2026-08-14 | — | |
| condos | 2 | 3 | 1,121 | $3,500 | 2026-08-12 | — | |
| condos | 2 | 2 | 1,640 | $6,200 | 2026-08-07 | — | |
| condos | 2 | 2 | 1,344 | $4,250 | 2026-08-07 | — | |
| condos | 2 | 2 | 1,640 | $6,200 | 2026-08-06 | — | |
| condos | 2 | 2 | 1,362 | $4,200 | 2026-07-27 | — | |
| condos | 2 | 2 | 1,760 | $6,200 | 2026-07-26 | — | |
| condos | 2 | 2 | 1,357 | $4,200 | 2026-07-26 | — | |
| condos | 2 | 2 | 1,367 | $4,000 | 2026-07-25 | — | |
| condos | 2 | 3 | 1,316 | $6,000 | 2026-07-14 | — | |
| condos | 2 | 2 | 1,190 | $4,700 | 2026-07-13 | — | |
| condos | 2 | 2 | 1,188 | $3,900 | 2026-07-08 | — | |
| condos | 2 | 2 | 1,179 | $9,900 | 2026-07-08 | — | |
| condos | 2 | 2 | 1,430 | $2,950 | 2026-07-07 | — | |
| condos | 2 | 2 | 1,367 | $4,800 | 2026-07-07 | — | |
| condos | 2 | 2 | 1,200 | $3,675 | 2026-07-06 | — | |
| apartment | 2 | 3 | 1,150 | $3,500 | 2026-06-30 | — | |
| condos | 2 | 3 | 2,180 | $11,900 | 2026-06-26 | — | |
| condos | 2 | 3 | 2,070 | $12,834 | 2026-06-25 | — | |
| condos | 2 | 2 | 1,895 | $10,500 | 2026-06-25 | — | |
| condos | 2 | 3 | 1,666 | $4,950 | 2026-06-24 | — | |
| apartment | 2 | 2 | 1,362 | $4,800 | 2026-06-22 | — | |
| condos | 2 | 2 | 1,179 | $9,500 | 2026-06-16 | — | |
| condos | 2 | 2 | 1,367 | $5,000 | 2026-06-01 | — | |
| condos | 2 | 2 | 1,438 | $5,500 | 2026-05-28 | — | |
| condos | 2 | 2 | 1,109 | $3,200 | 2026-05-27 | — | |
| condos | 2 | 2 | 1,188 | $3,950 | 2026-05-22 | — | |
| condos | 2 | 2 | 1,105 | $4,300 | 2026-05-21 | — | |
| condos | 2 | 2 | 1,697 | $6,600 | 2026-05-11 | — | |
| condos | 2 | 2 | 1,179 | $11,000 | 2026-05-08 | — | |
| condos | 2 | 2 | 1,362 | $4,000 | 2026-08-01 | — | |
| condos | 2 | 2 | 1,155 | $4,200 | 2026-01-31 | — | |
| apartment | 2 | 2 | 1,600 | $2,400 | 2026-08-25 | — | |
| condos | 2 | 2 | 1,367 | $4,950 | 2026-04-21 | — | |
| condos | 2 | 2 | 1,661 | $5,800 | 2026-01-19 | — | |
| condos | 2 | 2 | 1,640 | $5,500 | 2026-03-17 | — | |
| condos | 2 | 2 | 1,661 | $4,475 | — | — | |
| condos | 2 | 3 | 2,100 | $9,500 | — | — | |
| condos | 2 | 2 | 1,367 | $6,000 | — | — | |
| condos | 2 | 2 | 1,367 | $5,600 | — | — | |
| condos | 2 | 2 | 1,280 | $4,500 | 2026-09-01 | — |
Same ZIP & bedroom count. Closed sales from Realtor.com over the last 12 months, matched to this property's type — real transaction prices, not asking prices. Falls back to Miami-Dade County public records (property appraiser tax roll) when Realtor.com has no sales on file for the area.
| Address | Type | Beds | Baths | Living sqft | Sale price | Sale date |
|---|---|---|---|---|---|---|
| 2475 Brickell Ave Apt 2407 | condos | 2 | 2 | 1,190 | $700,000 | 2026-08-24 |
| 1643 Brickell Ave Apt 2506 | condos | 2 | 3 | 2,100 | $1,965,000 | 2026-08-18 |
| 1541 Brickell Ave Unit C1505 | condos | 2 | 2 | 1,697 | $601,000 | 2026-08-17 |
| 1901 Brickell Ave Apt B1512 | condos | 2 | 2 | 1,362 | $630,000 | 2026-08-13 |
| 2501 Brickell Ave Apt 903 | condos | 2 | 2 | 1,100 | $560,000 | 2026-07-31 |
| 1901 Brickell Ave Apt B413 | condos | 2 | 2 | 1,467 | $600,000 | 2026-07-16 |
| 2333 Brickell Ave Apt 2310 | condos | 2 | 2 | 1,100 | $550,000 | 2026-06-16 |
| 1581 Brickell Ave Apt 2302 | condos | 2 | 2 | 1,795 | $1,300,000 | 2026-06-15 |
| 2127 Brickell Ave Apt 3304 | condos | 2 | 3 | 2,070 | $1,840,000 | 2026-06-11 |
| 2333 Brickell Ave Apt 1507 | condos | 2 | 2 | 1,100 | $649,000 | 2026-06-08 |
| 2101 Brickell Ave Apt 306 | condos | 2 | 2 | 1,367 | $875,000 | 2026-05-13 |
| 1643 Brickell Ave Apt 2304 | condos | 2 | 3 | 2,580 | $2,750,000 | 2026-05-12 |
| 6751891375 | condos | 2 | 2 | 1,400 | $480,000 | 2026-05-01 |
| 1901 Brickell Ave Apt B1408 | condos | 2 | 2 | 1,661 | $650,000 | 2026-04-24 |
| 1581 Brickell Ave Apt 2104 | condos | 2 | 3 | 2,121 | $1,250,000 | 2026-04-21 |
| 1541 Brickell Ave Unit A2301 | condos | 2 | 2 | 1,697 | $852,500 | 2026-04-17 |
| 1600 SW 1st Ave Apt 510 | condos | 2 | 2 | 796 | $490,000 | 2026-04-14 |
| 2525 SW 3rd Ave Apt 1106 | condos | 2 | 2 | 955 | $530,000 | 2026-04-13 |
| 1541 Brickell Ave Apt A2102 | condos | 2 | 2 | 1,640 | $750,000 | 2026-04-08 |
| 145 SE 25th Rd Apt 702 | condos | 2 | 2 | 1,430 | $485,000 | 2026-03-31 |
| 1541 Brickell Ave Apt C2705 | condos | 2 | 2 | 1,697 | $825,000 | 2026-03-31 |
| 2333 Brickell Ave Apt 2607 | condos | 2 | 2 | 1,100 | $560,000 | 2026-03-23 |
| 2530 SW 3rd Ave Apt 305 | condos | 2 | 2 | 875 | $330,000 | 2026-03-22 |
| 2333 Brickell Ave Apt 1207 | condos | 2 | 2 | 1,100 | $552,000 | 2026-03-13 |
| 200 SE 15th Rd Apt 15C | condos | 2 | 2 | 984 | $780,000 | 2026-03-10 |
| 1901 Brickell Ave Apt B1711 | condos | 2 | 2 | 1,362 | $470,000 | 2026-03-06 |
| 1627 Brickell Ave Apt 1906 | condos | 2 | 3 | 1,316 | $700,000 | 2026-03-02 |
| 1915 Brickell Ave Unit 1001 | condos | 2 | 2 | 1,567 | $762,000 | 2026-02-27 |
| 1581 Brickell Ave Apt 1204 | condos | 2 | 3 | 2,121 | $1,200,000 | 2026-02-27 |
| 1901 Brickell Ave Apt B2413 | condos | 2 | 2 | 1,467 | $530,000 | 2026-02-17 |
| 1600 SW 1st Ave Apt 1104 | condos | 2 | 2 | 912 | $510,000 | 2026-02-09 |
| 2333 Brickell Ave Apt 901 | condos | 2 | 2 | 1,460 | $830,000 | 2026-01-14 |
| 2525 SW 3rd Ave Apt 1008 | condos | 2 | 2 | 1,059 | $615,000 | 2026-01-09 |
| 1915 Brickell Ave Apt C1412 | condos | 2 | 2 | 1,424 | $700,000 | 2026-01-09 |
| 1865 Brickell Ave Apt A611 | condos | 2 | 2 | 1,362 | $550,000 | 2026-01-09 |
| 1925 Brickell Ave Unit 1811 | condos | 2 | 2 | 1,316 | $610,000 | 2025-12-29 |
| 1581 Brickell Ave Apt T104 | condos | 2 | 2 | 2,121 | $1,450,012 | 2025-12-23 |
| 2950 SW 3rd Ave Apt 7G | condos | 2 | 2 | 1,020 | $360,000 | 2025-12-19 |
| 2501 Brickell Ave Apt 1103 | condos | 2 | 2 | 1,100 | $449,000 | 2025-12-18 |
| 2127 Brickell Ave Apt 1005 | condos | 2 | 2 | 1,700 | $1,150,000 | 2025-12-12 |
| 1901 Brickell Ave Apt B1912 | condos | 2 | 2 | 1,362 | $555,000 | 2025-12-09 |
| 200 SE 15th Rd Apt 6B | condos | 2 | 2 | 967 | $565,000 | 2025-12-08 |
| 2530 SW 3rd Ave Apt 206 | condos | 2 | 2 | 846 | $330,000 | 2025-12-05 |
| 1723 SW 2nd Ave Apt 902 | condos | 2 | 2 | 821 | $505,000 | 2025-12-04 |
| 1581 Brickell Ave Apt 1705 | condos | 2 | 2 | 1,895 | $800,000 | 2025-11-20 |
| 2525 SW 3rd Ave Apt 1111 | condos | 2 | 2 | 1,091 | $600,000 | 2025-11-20 |
| 1581 Brickell Ave Ph 102 | condos | 2 | 2 | 1,795 | $1,150,000 | 2025-11-17 |
| 1581 Brickell Ave Apt 2105 | condos | 2 | 2 | 1,895 | $827,500 | 2025-11-14 |
| 1824 Brickell Ave Apt 4D | condos | 2 | 2 | 880 | $525,000 | 2025-11-06 |
| 1824 Brickell Ave Apt 4B | condos | 2 | 2 | 880 | $535,000 | 2025-11-05 |
Same ZIP. Other properties currently for sale nearby — asking prices, not closed sale prices. Not a price comp; see Sold comps for actual transaction history.
| Address | Type | Beds | Baths | Sqft | Asking price | Days on market |
|---|---|---|---|---|---|---|
| 175 SE 25th Rd Apt 804 | condos | 2 | 2 | — | $2,150,000 | — |
| 1611 SW 2nd Ave Unit 911 | condos | 2 | 2 | 844 | $1,500,000 | — |
| 175 SE 25th Rd Apt 1203 | condos | 2 | 2 | 1,179 | $2,200,000 | — |
| 2475 Brickell Ave Apt 2206 | condos | 2 | 2 | 1,120 | $650,000 | — |
| 1901 Brickell Ave Apt B1411 | condos | 2 | 2 | 1,362 | $670,000 | — |
| 1581 Brickell Ave Apt 1105 | condos | 2 | 2 | 1,895 | $1,099,000 | — |
| 2333 Brickell Ave Apt 2212 | condos | 2 | 2 | 1,460 | $775,000 | — |
| 2701 SW 3rd Ave Apt 703 | condos | 2 | 2 | 930 | $480,000 | — |
10-year hold projection
IRR-10.2%
Equity multiple-0.74x
Total return (10yr)-$479,415
| Year | Property value | NOI | Cash flow | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $1,622,250 | -$19,455 | -$119,590 | $1,246,339 | $375,911 |
| 2 | $1,670,918 | -$19,668 | -$119,878 | $1,231,739 | $439,178 |
| 3 | $1,721,045 | -$19,878 | -$120,164 | $1,216,138 | $504,907 |
| 4 | $1,772,676 | -$20,085 | -$120,449 | $1,199,464 | $573,212 |
| 5 | $1,825,857 | -$20,289 | -$120,733 | $1,181,646 | $644,211 |
| 6 | $1,880,632 | -$20,489 | -$121,014 | $1,162,604 | $718,028 |
| 7 | $1,937,051 | -$20,684 | -$121,294 | $1,142,255 | $794,797 |
| 8 | $1,995,163 | -$20,875 | -$121,571 | $1,120,508 | $874,655 |
| 9 | $2,055,018 | -$21,061 | -$121,845 | $1,097,267 | $957,750 |
| 10 | $2,116,668 | -$21,241 | -$122,116 | $1,072,431 | $1,044,237 |
Assumes 3.0% annual rent growth, 2.5% expense growth, 3.0% appreciation, and a 6.0% selling cost at exit — all placeholder assumptions, not market-derived.